XML 33 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Operating Activities        
Net Loss $ (31,630) $ (417,358) $ (734,314) $ (1,051,536)
Depreciation 47,009 60,306 136,486 166,322
Management fees          129,701
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities 15,379 (357,052) (597,828) (755,513)
Changes in operating assets and liabilities        
Accounts receivable (41,318) 9,719 (91,706) (113,037)
Harmonized sales tax 114,137 60,737 215,207 220,232
Prepaid expenses 2,989 (16,966) 13,525 (28,861)
Inventory (18,006) (2,221) (11,302) (7,277)
Accounts payable and accrued liabilities (493,491) 94,629 (350,173) 97,947
Withholding taxes payable 322,561 261,557 558,394 614,074
Deferred revenue 25,581 (81,716) 29,826 37,845
Net cash provided by (used in) operating activities (72,168) (31,313) (293,709) 65,410
Investing activities        
Purchase of fixed assets (39,521) (83,001) (38,468) (196,666)
Net cash provided by (used in) investing activities (39,521) (83,001) (38,468) (196,666)
Financing activities        
Proceeds of loan payable 312,866 49,608 306,523 49,608
Repayment of convertible notes (139,827) 71,644 (1,101,463) (411,860)
Proceeds from issuance of common stock 3,019    83,250 102,460
Proceeds of additional paid-in capital 42,270    947,614 589,210
Proceeds from related party notes (18,060) (82,518) 175,787 (143,740)
Net cash provided by (used in) financing activities 200,268 38,734 411,711 185,678
Effect of exchange rate on cash (55,323) (135,836) 126,583 (125,009)
Net change in cash 33,256 (211,416) 206,117 (70,587)
Beginning cash balance (deficiency) 102,058 112,548    (28,281)
Ending cash balance (including restricted) 135,314    135,314   
Supplemental cash flow information        
Cash paid for interest 71,696 18,764 157,370 44,597
Cash paid for income taxes